As of 2024-12-15, the Intrinsic Value of Freeport-McMoRan Inc (FCX) is 57.28 USD. This FCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.59 USD, the upside of Freeport-McMoRan Inc is 37.70%.

The range of the Intrinsic Value is 40.62 - 98.07 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	40.62 - 98.07	57.28	37.7%
DCF (Growth 10y)	44.38 - 99.21	60.45	45.4%
DCF (EBITDA 5y)	43.30 - 63.17	48.58	16.8%
DCF (EBITDA 10y)	46.33 - 69.53	53.55	28.8%
Fair Value	34.85 - 34.85	34.85	-16.21%
P/E	27.40 - 39.47	34.18	-17.8%
EV/EBITDA	35.04 - 51.17	37.55	-9.7%
EPV	22.03 - 33.89	27.96	-32.8%
DDM - Stable	10.22 - 31.11	20.66	-50.3%
DDM - Multi	29.92 - 68.76	41.47	-0.3%